Members Co Ltd banner

Members Co Ltd
TSE:2130

Watchlist Manager
Members Co Ltd Logo
Members Co Ltd
TSE:2130
Watchlist
Price: 1 144 JPY 6.32% Market Closed
Market Cap: ¥15.4B

Relative Value

The Relative Value of one Members Co Ltd stock under the Base Case scenario is 1 536.07 JPY. Compared to the current market price of 1 144 JPY, Members Co Ltd is Undervalued by 26%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
1 536.07 JPY
Undervaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Members Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Members Co Ltd
TSE:2130
14.6B JPY 0.6 14.9 5.7 8.1
US
Omnicom Group Inc
NYSE:OMC
23.9B USD 1.4 -437.1 8.5 9.4
FR
Publicis Groupe SA
PAR:PUB
18.1B EUR 1 10.9 5.9 7.7
CN
Focus Media Information Technology Co Ltd
SZSE:002027
99.2B CNY 8 18.5 15.7 15.7
UK
Informa PLC
LSE:INF
9.9B GBP 2.4 893.7 10.1 15.9
US
Interpublic Group of Companies Inc
NYSE:IPG
9.2B USD 0.9 16.8 6.3 7.4
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
53.7B CNY 0.8 -246.2 -246.3 -246.3
CN
Leo Group Co Ltd
SZSE:002131
52.6B CNY 2.7 107.6 432.2 432.2
HK
QMMM Holdings Ltd
NASDAQ:QMMM
6.8B USD 1 740.7 -2 306.1 -2 321.9 -2 296.7
FR
JCDecaux SE
PAR:DEC
4.3B EUR 1.2 16.5 5 13.7
JP
Dentsu Group Inc
TSE:4324
740.7B JPY 0.5 -2.3 3.5 5.3
P/E Multiple
Earnings Growth PEG
JP
Members Co Ltd
TSE:2130
Average P/E: 154.1
14.9
52%
0.3
US
Omnicom Group Inc
NYSE:OMC
Negative Multiple: -437.1 N/A N/A
FR
Publicis Groupe SA
PAR:PUB
10.9
11%
1
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
18.5
8%
2.3
UK
Informa PLC
LSE:INF
893.7
350%
2.6
US
Interpublic Group of Companies Inc
NYSE:IPG
16.8
21%
0.8
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -246.2 N/A N/A
CN
Leo Group Co Ltd
SZSE:002131
107.6
N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 306.1 N/A N/A
FR
JCDecaux SE
PAR:DEC
16.5
N/A N/A
JP
Dentsu Group Inc
TSE:4324
Negative Multiple: -2.3 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Members Co Ltd
TSE:2130
Average EV/EBITDA: 54.8
5.7
N/A N/A
US
Omnicom Group Inc
NYSE:OMC
8.5
27%
0.3
FR
Publicis Groupe SA
PAR:PUB
5.9
5%
1.2
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
15.7
17%
0.9
UK
Informa PLC
LSE:INF
10.1
10%
1
US
Interpublic Group of Companies Inc
NYSE:IPG
6.3
4%
1.6
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -246.3 N/A N/A
CN
Leo Group Co Ltd
SZSE:002131
432.2
N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 321.9 N/A N/A
FR
JCDecaux SE
PAR:DEC
5
N/A N/A
JP
Dentsu Group Inc
TSE:4324
3.5
5%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Members Co Ltd
TSE:2130
Average EV/EBIT: 57.3
8.1
N/A N/A
US
Omnicom Group Inc
NYSE:OMC
9.4
24%
0.4
FR
Publicis Groupe SA
PAR:PUB
7.7
6%
1.3
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
15.7
9%
1.7
UK
Informa PLC
LSE:INF
15.9
23%
0.7
US
Interpublic Group of Companies Inc
NYSE:IPG
7.4
6%
1.2
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -246.3 N/A N/A
CN
Leo Group Co Ltd
SZSE:002131
432.2
N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 296.7 N/A N/A
FR
JCDecaux SE
PAR:DEC
13.7
N/A N/A
JP
Dentsu Group Inc
TSE:4324
5.3
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett